Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.01% first-year return on $504k initial cash invested.
-26.01%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$4,723
Rent
-$10,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,723 income − $15,641 expenses = $10,918 out of pocket
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$23,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,723
Total Expenses
$15,641
Mortgage P&I
262%
$12,352
Property Taxes
26%
$1,222
Home Insurance
18%
$840
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0